[MPI] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 33.55%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,451,148 1,159,149 1,142,026 1,149,219 1,155,418 1,118,461 1,017,284 6.09%
PBT 261,598 149,008 148,898 151,918 197,707 147,874 105,796 16.27%
Tax -25,538 -25,842 -24,563 -27,576 -27,649 -708 -21,738 2.71%
NP 236,060 123,166 124,335 124,342 170,058 147,166 84,058 18.76%
-
NP to SH 196,718 103,944 98,270 103,427 137,915 118,842 74,148 17.64%
-
Tax Rate 9.76% 17.34% 16.50% 18.15% 13.98% 0.48% 20.55% -
Total Cost 1,215,088 1,035,983 1,017,691 1,024,877 985,360 971,295 933,226 4.49%
-
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,363 837,369 11.95%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 59,424 51,372 51,308 55,101 51,280 43,684 37,975 7.74%
Div Payout % 30.21% 49.42% 52.21% 53.28% 37.18% 36.76% 51.22% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,363 837,369 11.95%
NOSH 209,884 209,884 209,884 209,884 209,884 189,934 189,879 1.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.27% 10.63% 10.89% 10.82% 14.72% 13.16% 8.26% -
ROE 11.92% 7.64% 7.72% 8.70% 12.33% 12.20% 8.85% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 732.61 609.22 600.97 604.83 608.35 588.87 535.75 5.34%
EPS 99.49 54.67 51.72 54.44 72.61 62.57 39.05 16.85%
DPS 30.00 27.00 27.00 29.00 27.00 23.00 20.00 6.98%
NAPS 8.33 7.15 6.70 6.26 5.89 5.13 4.41 11.17%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 691.40 552.28 544.12 547.55 550.50 532.89 484.69 6.09%
EPS 93.73 49.52 46.82 49.28 65.71 56.62 35.33 17.64%
DPS 28.31 24.48 24.45 26.25 24.43 20.81 18.09 7.74%
NAPS 7.8615 6.4818 6.0662 5.6671 5.3299 4.6424 3.9897 11.95%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 38.90 9.15 10.00 8.62 11.50 7.45 7.00 -
P/RPS 5.31 1.50 1.66 1.43 1.89 1.27 1.31 26.24%
P/EPS 39.17 16.75 19.34 15.84 15.84 11.91 17.93 13.89%
EY 2.55 5.97 5.17 6.31 6.31 8.40 5.58 -12.22%
DY 0.77 2.95 2.70 3.36 2.35 3.09 2.86 -19.62%
P/NAPS 4.67 1.28 1.49 1.38 1.95 1.45 1.59 19.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 20/05/20 24/05/19 17/05/18 18/04/17 27/04/16 29/04/15 -
Price 37.20 10.92 8.80 8.38 11.84 7.32 6.55 -
P/RPS 5.08 1.79 1.46 1.39 1.95 1.24 1.22 26.81%
P/EPS 37.46 19.99 17.02 15.39 16.31 11.70 16.77 14.31%
EY 2.67 5.00 5.88 6.50 6.13 8.55 5.96 -12.51%
DY 0.81 2.47 3.07 3.46 2.28 3.14 3.05 -19.81%
P/NAPS 4.47 1.53 1.31 1.34 2.01 1.43 1.49 20.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment